[ABMB] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[ABMB] ALLIANCE BANK MALAYSIA BERHAD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 28.03%
YoY- 102.95%
Quarter Report
Latest QR
Upcoming QR
ABMB's Result
ABMB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 296,980 276,223 277,558 278,269 250,258 257,023 404,375 -18.58%
PBT 137,638 150,277 107,402 131,013 108,080 62,443 5,673 736.45%
Tax -35,227 -39,756 -30,153 -31,022 -30,015 -16,248 -4,830 275.63%
NP 102,411 110,521 77,249 99,991 78,065 46,195 843 2345.74%
-
NP to SH 102,273 110,736 77,253 99,912 78,038 46,221 897 2244.55%
-
Tax Rate 25.59% 26.46% 28.07% 23.68% 27.77% 26.02% 85.14% -
Total Cost 194,569 165,702 200,309 178,278 172,193 210,828 403,532 -38.48%
-
Net Worth 3,190,306 3,137,520 2,935,613 2,935,875 2,830,790 2,788,666 1,596,659 58.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 50,754 - 78,392 - 20,029 - -
Div Payout % - 45.83% - 78.46% - 43.33% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,190,306 3,137,520 2,935,613 2,935,875 2,830,790 2,788,666 1,596,659 58.57%
NOSH 1,526,462 1,538,000 1,545,060 1,537,107 1,530,156 1,540,700 896,999 42.49%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 34.48% 40.01% 27.83% 35.93% 31.19% 17.97% 0.21% -
ROE 3.21% 3.53% 2.63% 3.40% 2.76% 1.66% 0.06% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.46 17.96 17.96 18.10 16.36 16.68 45.08 -42.85%
EPS 6.70 7.20 5.00 6.50 5.10 3.00 0.10 1545.40%
DPS 0.00 3.30 0.00 5.10 0.00 1.30 0.00 -
NAPS 2.09 2.04 1.90 1.91 1.85 1.81 1.78 11.28%
Adjusted Per Share Value based on latest NOSH - 1,537,107
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.19 17.85 17.93 17.98 16.17 16.61 26.13 -18.58%
EPS 6.61 7.15 4.99 6.46 5.04 2.99 0.06 2191.52%
DPS 0.00 3.28 0.00 5.06 0.00 1.29 0.00 -
NAPS 2.0613 2.0271 1.8967 1.8969 1.829 1.8018 1.0316 58.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.09 2.95 2.88 2.71 2.54 2.35 1.69 -
P/RPS 15.88 16.43 16.03 14.97 15.53 14.09 3.75 161.51%
P/EPS 46.12 40.97 57.60 41.69 49.80 78.33 1,690.00 -90.91%
EY 2.17 2.44 1.74 2.40 2.01 1.28 0.06 991.25%
DY 0.00 1.12 0.00 1.88 0.00 0.55 0.00 -
P/NAPS 1.48 1.45 1.52 1.42 1.37 1.30 0.95 34.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 20/08/10 31/05/10 11/02/10 25/11/09 17/08/09 17/06/09 -
Price 3.17 3.05 2.78 2.55 2.81 2.42 2.24 -
P/RPS 16.29 16.98 15.48 14.09 17.18 14.51 4.97 120.49%
P/EPS 47.31 42.36 55.60 39.23 55.10 80.67 2,240.00 -92.34%
EY 2.11 2.36 1.80 2.55 1.81 1.24 0.04 1303.13%
DY 0.00 1.08 0.00 2.00 0.00 0.54 0.00 -
P/NAPS 1.52 1.50 1.46 1.34 1.52 1.34 1.26 13.30%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment